The Discounted Cash Flow (DCF) valuation of Vicor Corp (VICR) is 116.38 USD. With the latest stock price at 188.55 USD, the upside of Vicor Corp based on DCF is -38.3%.
Based on the latest price of 188.55 USD and our DCF valuation, Vicor Corp (VICR) is a sell. selling VICR stocks now will result in a potential gain of 38.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.4% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 76.29 - 280.23 | 116.38 |
| Upside | -59.5% - 48.6% | -38.3% |